E

Exotic Food PCL
SET:XO

Watchlist Manager
Exotic Food PCL
SET:XO
Watchlist
Price: 26 THB 2.97%
Updated: Aug 14, 2024
Have any thoughts about
Exotic Food PCL?
Write Note

Relative Value

The Relative Value of one XO stock under the Base Case scenario is hidden THB. Compared to the current market price of 26 THB, Exotic Food PCL is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

XO Relative Value
HIDDEN
Unlock
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
12
Median 3Y
4.5
Median 5Y
3.9
Industry
0.9
Forward
4.2
vs History
90
vs Industry
51
Median 3Y
15.8
Median 5Y
15.6
Industry
16.8
Forward
13.3
vs History
53
vs Industry
30
Median 3Y
12.9
Median 5Y
12.5
Industry
9.4
vs History
71
vs Industry
33
Median 3Y
21.7
Median 5Y
21.8
Industry
17.4
vs History
44
vs Industry
8
Median 3Y
5.7
Median 5Y
5
Industry
1.5
vs History
53
vs Industry
15
Median 3Y
4.2
Median 5Y
3.6
Industry
1.1
Forward
3.9
vs History
71
vs Industry
31
Median 3Y
9.3
Median 5Y
8.3
Industry
4.8
vs History
85
vs Industry
41
Median 3Y
12.2
Median 5Y
12
Industry
10.1
Forward
10.3
vs History
90
vs Industry
49
Median 3Y
14.2
Median 5Y
14.1
Industry
13.4
Forward
11.7
vs History
58
vs Industry
35
Median 3Y
11.8
Median 5Y
11.5
Industry
10.6
vs History
77
vs Industry
35
Median 3Y
19.8
Median 5Y
18.3
Industry
15
vs History
36
vs Industry
4
Median 3Y
8.3
Median 5Y
6.1
Industry
1.1

Multiples Across Competitors

XO Competitors Multiples
Exotic Food PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Exotic Food PCL
SET:XO
11.1B THB 3.9 11.7 9.7 10.4
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
228.8B CHF 2.5 20.3 14.3 17.5
US
Mondelez International Inc
NASDAQ:MDLZ
95B USD 2.6 23.8 14.6 17.5
FR
Danone SA
PAR:BN
38.9B EUR 1.4 38.5 8.9 13.1
US
Kraft Heinz Co
NASDAQ:KHC
42B USD 1.6 21.7 9.5 11.3
US
Hershey Co
NYSE:HSY
40.7B USD 3.7 21.9 14.8 17.3
US
General Mills Inc
NYSE:GIS
39.5B USD 2 15.5 12 13.8
ZA
Tiger Brands Ltd
JSE:TBS
34.4B Zac 0 0 0 0
CN
Muyuan Foods Co Ltd
SZSE:002714
235.1B CNY 2.1 -43.2 -172.5 -172.5
ZA
Avi Ltd
JSE:AVI
31.7B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth
TH
E
Exotic Food PCL
SET:XO
Average EV/EBITDA: 23 328.3
9.7
30%
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A
CH
Nestle SA
SIX:NESN
14.3
16%
US
Mondelez International Inc
NASDAQ:MDLZ
14.6
20%
FR
Danone SA
PAR:BN
8.9
5%
US
Kraft Heinz Co
NASDAQ:KHC
9.5
9%
US
Hershey Co
NYSE:HSY
14.8
10%
US
General Mills Inc
NYSE:GIS
12
6%
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
73%
CN
Muyuan Foods Co Ltd
SZSE:002714
Negative Multiple: -172.5 N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
29%
EV/EBIT Multiple
EBIT Growth
TH
E
Exotic Food PCL
SET:XO
Average EV/EBIT: 39 798.1
10.4
32%
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A
CH
Nestle SA
SIX:NESN
17.5
16%
US
Mondelez International Inc
NASDAQ:MDLZ
17.5
20%
FR
Danone SA
PAR:BN
13.1
17%
US
Kraft Heinz Co
NASDAQ:KHC
11.3
11%
US
Hershey Co
NYSE:HSY
17.3
10%
US
General Mills Inc
NYSE:GIS
13.8
4%
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
38%
CN
Muyuan Foods Co Ltd
SZSE:002714
Negative Multiple: -172.5 N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
32%

See Also

Discover More
Back to Top